OSLO OSTEOPATI OG AKUPUNKTURKLINIKK AS

0363 OSLO

Finances

Share Ownership

Return on Equity

−48,31 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	739 000	752 000	689 000	854 000
Net Income	−43 000	39 000	−73 000	91 000
Total Assets	216 000	259 000	236 000	230 000
Total Equity	89 000	132 000	93 000	167 000

Income (NOK)	2022	2021	2020	2019
Revenue	739 000	752 000	689 000	854 000
Expenditure	783 000	714 000	763 000	734 000
Operating Profit	−44 000	38 000	−74 000	119 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	1 000	0	1 000
Earnings Before Tax	−43 000	39 000	−73 000	119 000
Tax	0	0	0	28 000
Net Income	−43 000	39 000	−73 000	91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	32 000	40 000	50 000
Total Current Assets	190 000	227 000	196 000	180 000
Total Assets	216 000	259 000	236 000	230 000
Total Retained Equity	59 000	102 000	63 000	137 000
Total Equity	89 000	132 000	93 000	167 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	126 000	126 000	143 000	63 000
Total Equity and Debt	216 000	259 000	236 000	230 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	739 000	752 000	689 000	854 000
Revenue	739 000	752 000	689 000	854 000
Cost of Goods Sold	0	0	0	35 000
Salary Costs	0	0	15 000	0
Depreciation	6 000	8 000	10 000	12 000
Impairment	0	0	0	0
Expenditure	783 000	714 000	763 000	734 000
Operating Profit	−44 000	38 000	−74 000	119 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	1 000	0	1 000
Dividends	0	0	0	0
Net Income	−43 000	39 000	−73 000	91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	26 000	32 000	40 000	50 000
Total Tangible Assets	26 000	32 000	40 000	50 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	32 000	40 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	115 000	153 000	119 000	117 000
Total Current Assets	190 000	227 000	196 000	180 000
Total Assets	216 000	259 000	236 000	230 000
Total Equity	89 000	132 000	93 000	167 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	35 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	126 000	126 000	143 000	0
Total Current Debt	126 000	126 000	143 000	63 000
Total Equity and Debt	216 000	259 000	236 000	230 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−48,31 %	29,55 %	−78,49 %	54,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,95 %	5,05 %	−10,74 %	13,93 %
Current Ratio	1,51	1,8	1,37	2,86
Quick Ratio	1,51	1,8	1,37	2,86
Equity Ratio	0,41	0,51	0,39	0,73
Gross Profit Margin	100 %	100 %	100 %	95,9 %